62.51
RevenueRp B
101.3
103.3
107.2
108.0
109.8
113.6
118.1
119.6
124.8
128.5
63.96
3.18%
2.65%
40
26.43
Revenue growth%
30.91
32.42
32.65
32.39
29.42
31.84
30.75
32.87
35.27
34.64
3.94
32.87
32.40
77
24.18
Gross margin%
19.97
21.95
24.32
23.87
24.55
25.93
27.05
25.44
24.79
25.71
27.70
25.71
24.67
44
16.61
Operating margin%
23.08
22.44
24.01
22.62
24.66
25.22
22.81
20.02
20.02
17.88
28.68
20.02
22.72
54
3.21
Net margin%
3.04
5.65
3.77
5.02
2.71
1.03
1.39
0.40
0.40
2.56
21.67
1.03
2.64
49
15.15
P/E ratio (avg)x
32.82
33.57
34.28
37.09
37.52
43.35
44.99
51.30
51.72
53.27
6.331
51.30
40.44
14
14.83
EV/EBITx
14.79
13.43
12.41
11.37
9.870
9.096
9.312
8.202
8.253
7.211
31.38
8.253
9.591
37
2.93
FCF yield (avg)%
0.76
1.74
4.64
6.98
5.02
5.82
7.24
6.75
8.39
8.35
5.48
7.24
6.28
73
12.87
FCF margin%
6.61
5.66
5.90
4.40
4.40
5.22
3.60
1.24
4.06
5.08
5.66
4.06
4.74
92
1.451
FCF / Net incomex
0.493
0.476
0.504
0.498
0.540
0.544
0.492
0.437
0.387
0.370
1.473
0.437
0.493
6
7.54
ROIC%
29.19
31.72
33.64
30.94
28.35
29.27
28.71
26.62
25.70
24.27
25.05
26.62
28.95
15
19.39
Return on equity%
14.76
16.54
15.33
13.27
15.92
17.87
18.80
18.67
18.59
18.17
19.48
18.59
17.21
75
19.28
Return on assets%
12.54
10.95
11.91
10.96
12.44
11.32
13.63
11.16
8.57
10.07
10.18
11.16
11.24
38
5.53
EPSRp
2.68
2.84
2.99
2.96
2.81
3.08
3.12
3.49
3.81
3.75
5.80
5.92%
3.12%
—
28.51
EPS growth%
17.93
19.42
18.92
19.12
19.53
17.23
16.60
17.31
16.57
15.66
18.52
16.60
17.62
31
0.94
Bookvalue per shRp
3.90
4.22
4.38
4.89
5.02
4.60
4.91
5.58
5.18
5.96
5.21
3.48%
5.74%
—
4.53
FCF per shareRp
1.24
1.18
1.09
1.18
1.10
1.11
1.06
0.97
1.02
1.14
4.24
0.69%
(0.70%)
—
5.51
Dividend per shRp
3.30
2.95
3.06
2.89
3.16
2.87
2.70
2.49
2.32
2.54
5.21
(4.30%)
(3.60%)
—
25.10
Div yield (avg)%
17.35
17.56
15.42
12.62
13.55
15.86
13.22
14.78
13.44
15.43
24.89
14.78
15.10
73
17.92
Payout ratio%
4.50
6.88
5.45
6.52
6.92
4.79
3.43
5.90
3.18
0.44
28.28
3.43
5.12
51
22.92
Shares (diluted)B
33.81
34.64
34.47
39.37
39.96
45.27
45.26
52.59
59.60
60.38
22.22
8.61%
7.94%
73
27.70
Buyback yield%
28.42
28.69
26.46
24.60
25.26
25.66
23.25
25.92
25.10
23.73
19.23
25.10
25.46
75
0.562
D/E ratiox
0.773
0.910
1.019
1.065
1.252
1.433
1.700
1.642
1.623
1.660
0.273
1.642
1.343
63
90.46
Enterprise valueRp B
23.29
21.13
18.02
18.83
19.86
20.79
18.92
18.47
19.33
17.22
118.1
(2.82%)
(2.75%)
44
47.68
LT debtRp B
8.718
8.517
8.219
8.930
9.523
11.11
12.62
12.86
13.04
13.08
5.611
6.55%
3.97%
47
Cost of revenue
2.83%
1.02×
Operating expenses
2.68%
1.00×
Goodwill & intangibles
18.40%
Spread over hurdle
(4.58%)